[MINHO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.97%
YoY- -57.36%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 227,046 243,492 269,118 291,407 320,640 342,337 354,985 -25.78%
PBT 5,333 4,995 6,844 13,714 13,645 22,426 27,096 -66.19%
Tax 9,312 9,106 9,054 -1,553 -986 -3,503 -4,630 -
NP 14,645 14,101 15,898 12,161 12,659 18,923 22,466 -24.83%
-
NP to SH 12,994 12,178 12,918 8,512 10,130 16,524 19,961 -24.90%
-
Tax Rate -174.61% -182.30% -132.29% 11.32% 7.23% 15.62% 17.09% -
Total Cost 212,401 229,391 253,220 279,246 307,981 323,414 332,519 -25.85%
-
Net Worth 201,125 200,676 167,026 156,049 153,373 156,199 156,864 18.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 201,125 200,676 167,026 156,049 153,373 156,199 156,864 18.03%
NOSH 110,508 109,659 109,886 109,894 109,552 110,000 109,695 0.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.45% 5.79% 5.91% 4.17% 3.95% 5.53% 6.33% -
ROE 6.46% 6.07% 7.73% 5.45% 6.60% 10.58% 12.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 205.46 222.04 244.91 265.17 292.68 311.22 323.61 -26.15%
EPS 11.76 11.11 11.76 7.75 9.25 15.02 18.20 -25.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.83 1.52 1.42 1.40 1.42 1.43 17.45%
Adjusted Per Share Value based on latest NOSH - 109,894
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 64.03 68.66 75.89 82.18 90.42 96.54 100.10 -25.78%
EPS 3.66 3.43 3.64 2.40 2.86 4.66 5.63 -24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5672 0.5659 0.471 0.4401 0.4325 0.4405 0.4424 18.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.22 0.33 0.38 0.43 0.52 0.57 -
P/RPS 0.17 0.10 0.13 0.14 0.15 0.17 0.18 -3.74%
P/EPS 2.98 1.98 2.81 4.91 4.65 3.46 3.13 -3.22%
EY 33.60 50.48 35.62 20.38 21.50 28.89 31.92 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.22 0.27 0.31 0.37 0.40 -39.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 28/11/08 26/08/08 28/05/08 29/02/08 -
Price 0.36 0.33 0.21 0.28 0.45 0.43 0.44 -
P/RPS 0.18 0.15 0.09 0.11 0.15 0.14 0.14 18.25%
P/EPS 3.06 2.97 1.79 3.61 4.87 2.86 2.42 16.94%
EY 32.66 33.65 55.98 27.66 20.55 34.93 41.36 -14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.14 0.20 0.32 0.30 0.31 -25.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment